SecureWorks William Blair June 16, 2016 1 Disclaimers Non-GAAP - - PowerPoint PPT Presentation

secureworks
SMART_READER_LITE
LIVE PREVIEW

SecureWorks William Blair June 16, 2016 1 Disclaimers Non-GAAP - - PowerPoint PPT Presentation

SecureWorks William Blair June 16, 2016 1 Disclaimers Non-GAAP Financial Measures The presentation presents information about the Companys non-GAAP revenue, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP research and


slide-1
SLIDE 1

1

SecureWorks

William Blair June 16, 2016

slide-2
SLIDE 2

Disclaimers

Non-GAAP Financial Measures The presentation presents information about the Company’s non-GAAP revenue, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP cost of revenue, non-GAAP general and administrative expenses, non-GAAP operating loss, non-GAAP net loss, non-GAAP net loss per share and adjusted EBITDA. These are non-GAAP financial measures and are provided as a supplement to the results provided in accordance with generally accepted accounting principles in the United States of America (“GAAP”). A reconciliation of each of the historical non-GAAP financial measures included in this presentation to the most directly comparable historical GAAP financial measures is provided in the appendix to this presentation. Special Note Regarding Forward-Looking Statements This presentation contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. In some cases, you can identify these statements by such forward-looking words as “anticipate,” “believe,” “confidence,” “could,” “estimate,” “expect,” “guidance,” “intend,” “may,” “plan,” “potential,” “outlook,” “should,” “will” and “would,” or similar words or expressions that refer to future events or outcomes. Such forward-looking statements include, but are not limited to, the statements in this presentation with respect to the Company’s expectations concerning its GAAP and non-GAAP revenue, GAAP and non-GAAP operating income and adjusted EBITDA for the second fiscal quarter of fiscal 2017 and for full year fiscal 2017, which reflects the Company’s current analysis of existing trends and information. These statements represent the Company’s judgment only as of the date of this presentation. Actual results and events in future periods may differ materially from those expressed or implied by these forward-looking statements because of risks, uncertainties and other factors, including those relating to: the Company’s ability to achieve or maintain profitability; the Company’s ability to enhance its existing solutions and technologies and to develop or acquire new solutions and technologies; the rapidly evolving market in which the Company

  • perates; the Company’s reliance on personnel with extensive information security expertise; fluctuations in the Company’s quarterly results and other operating measures; intense competition in the Company’s markets; the

Company’s ability to attract new clients, retain existing clients and increase its annual contract values; the Company’s reliance on its largest client and on clients in the financial services industry; the Company’s ability to manage its growth effectively; the Company’s ability to maintain high-quality client service and support functions; the Company’s service level agreements with clients requiring credits for service failures or inadequacies; the Company’s ability to continue expansion of its sales force; the Company’s long and unpredictable sales cycle; risks associated with the Company’s international sales and operations; the Company’s ability to expand its key distribution relationships; the Company’s technology alliance partnerships; real or perceived defects, errors or vulnerabilities in the Company’s solutions or the failure of its solutions to prevent a security breach; the ability of the Company’s solutions to perform as intended; the Company’s ability to use third-party technologies; the effect of evolving information security and data privacy laws and regulations on the Company’s business; the Company’s ability to maintain and enhance its brand; successful implementation of the Company’s strategic acquisitions; the Company’s recognition of revenue ratably over the terms of its managed security and threat intelligence contracts; the effect of timing differences between the expensing of sales commissions paid to the Company’s strategic and distribution partners and the recognition of associated revenues; estimates or judgments relating to the Company’s critical accounting policies; the Company’s exposure to fluctuations in currency exchange rates; the effect of governmental export or import controls on the Company’s business; the Company’s compliance with the Foreign Corrupt Practices Act and similar laws; the Company’s ability to maintain effective disclosure controls and procedures; the effect of natural disasters on the Company’s ability to serve its clients; the Company’s reliance on patents to protect its intellectual property rights; the Company’s ability to protect, maintain or enforce its non-patented intellectual property rights and proprietary information; claims by third parties of infringement of their proprietary technology by the Company; the Company’s use of open source technology; and risks related to the Company’s relationship with Dell Inc.’s and Denali Holding Inc.’s, the ultimate parent company of Dell Inc., control of the Company. This list of risks, uncertainties and other factors is not complete. The Company discusses these matters more fully, as well as certain risk factors that could affect the Company’s business, financial condition, results of operations and prospects, in its filings with the Securities and Exchange Commission (the “SEC”), including its most recent periodic report filed on Form 10-Q which are available for review on the Company’s investor relations website at investors.secureworks.com and on the SEC’s website at www.sec.gov. Any or all forward-looking statements the Company makes may turn out to be wrong and can be affected by inaccurate assumptions the Company might make or by known or unknown risks, uncertainties and other factors, including those identified in this presentation. Accordingly, you should not place undue reliance on the forward-looking statements made in this presentation, which speak only as of its date. The Company does not undertake to update, and expressly disclaims any obligation to update, any of its forward-looking statements, whether as a result of circumstances or events that arise after the date the statements are made, new information or otherwise.

2

slide-3
SLIDE 3

3

Company Overview Michael Cote, CEO

SecureWorks

slide-4
SLIDE 4

Our mission

We secure our clients by

providing exceptional intelligence-driven

information security solutions

slide-5
SLIDE 5

Investment highlights

5

Robust growth addressing a large and growing TAM Highly differentiated and scalable proprietary technology platform Growing client base enabled by flexible delivery options for organizations of all sizes Predictable revenue with scalable margin profile and operating leverage Seasoned and tenured management team supported by world-class board

slide-6
SLIDE 6

$216 $275 $342

$0 $100 $200 $300 $400 FY'14 FY'15 FY'16

SecureWorks at a glance

(1)

6

  • Founded in 1999 and acquired by Dell in 2011
  • Global operations; headquartered in Atlanta, GA
  • Over 2,000 employees
  • Over 4,300 clients across 59 countries driving global visibility

($M)

Our global business Non-GAAP Revenue(2)

Clients include

36%

  • f the

Over

99%

  • f events

automatically processed without human intervention

7,500

Countermeasures deployed

As many as

180

Million

security alerts daily

16 Years of threat

intelligence data +27% +25%

Billion

events processed daily

180

As many as

Offices Data Center Counter Threat Operations Center Counter Threat Unit

slide-7
SLIDE 7

Growing global total addressable market (TAM) opportunity

7

$1.8 Bn $3.3 Bn $5.1 Bn $9.5 Bn CY2013 CY2018 Rest of the world North America (NA) Global TAM $6.9 Bn Global TAM $12.8 Bn

Global managed security services market

slide-8
SLIDE 8

Leading competitive position

8

Global Market leader in Managed Security Services Providers (MSSP)

CHALLENGERS LEADERS NICHE PLAYERS VISIONARIES

Completeness of Vision As of December 2015 Ability to Execute

IBM Verizon Symantec AT&T NTT BT HPE CSC Trustwave CenturyLink Orange Business Services

Gartner Magic Quadrant (2015)

Managed Security Service Providers(1)

BAE Systems Wipro This graphic was published by Gartner, Inc. as part of a larger research document and should be evaluated in the context of the entire document. The Gartner document is available upon request from SecureWorks. Gartner does not endorse any vendor, product or service depicted in its research publications, and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartner's research

  • rganization and should not be construed as statements of
  • fact. Gartner disclaims all warranties, expressed or implied,

with respect to this research, including any warranties of merchantability or fitness for a particular purpose.

slide-9
SLIDE 9

Nation states

Focused on stealing trade secrets, customer data, etc.

Hacktivists

Public-facing presence, aiming to create awareness / make a statement

Organized crime

Profit-motivated, looking to monetize stolen information

Individuals

Target high-profile sectors and industries to cause damage

Adversaries are more knowledgeable and coordinated

slide-10
SLIDE 10

Cyber criminals consistently outsmart security point products

10

IPS/IDS Web security Identity and access mgmt Security and vulnerability mgmt Endpoint security Identity Confidential documents Government data Infrastructure Private communications Intellectual property Military intel Customer data Financial data

001101100101010 110011000011100 001101010001001 001101100101010 110011000011100 001101010001001 001101100101010 110011000011100 001101010001001

Firewall Messaging security

slide-11
SLIDE 11

SecureWorks’ comprehensive defense against relentless adversaries

11

SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks IPS/IDS Messaging security Web security Identity and access mgmt Security and vulnerability mgmt Endpoint security Firewall Identity Confidential documents Government data Infrastructure Private communications Intellectual property Military intel Customer data Financial data

001101100101010 110011000011100 001101010001001 001101100101010 110011000011100 001101010001001 001101100101010 110011000011100 001101010001001
slide-12
SLIDE 12

APIs Mobile Portal

Counter Threat Unit

SecureWorks’ differentiation: technology & applied intelligence

12

Mobile Endpoint Cloud Data Center Respond Detect Predict Prevent Global Threat Intelligence

16+ Years of attack and threat actor group data - Billions of threat indicators

Local Client Intelligence

Vulnerabilities Control Accuracy Asset Data Counter Threat Operations Center

Visibility

180B events / day

Actions

Thousands of actions / day

slide-13
SLIDE 13

Automated event handling

Proprietary Counter Threat Platform (“CTP”) enables scaling and automation

Daily logs ingested by CTP

180 Billion logs consumed per day and growing

Billions

2007 2016

Counter Threat Unit Counter Threat Operations Center 13

2009 2016 >99.99% Security events processed by CTP at an accelerating rate

100% 99.99988% 99.99994%

slide-14
SLIDE 14

14 Years of IP

Our value proposition in today’s cybersecurity environment

14

Prevent – Detect – Respond – Predict

Key capabilities Solutions Business Value

Incident Response Security & Risk Consulting Managed Security Threat Intelligence

Vendor-neutral Scalable with network effects Flexible delivery Contextual & predictive Global visibility

Cloud On-Premise

17

slide-15
SLIDE 15

Compelling growth opportunities

15

Extend technology leadership with new solutions Expand client base globally Further penetrate the client base – land & expand Grow indirect sales channels

slide-16
SLIDE 16

FY10 FY11 FY12 FY13 FY14 FY15 FY16

FY16 FY15 FY14 FY13 FY12 and prior

Deep and meaningful long-term client relationships(1)

16

Dell Acquisition CY’2011

slide-17
SLIDE 17

SecureWorks board members SecureWorks leadership team

Leadership team combines decades of industry experience

17 Michael Cote

Chief Executive Officer & Director

Tyler Winkler

Vice President, Sales & Marketing

Wayne Jackson

Chief Financial Officer

Stacie Hagan

Vice President, Human Resources

George Hanna

General Counsel

Kevin Hanes

Vice President, Operations

Barry Hensley

Vice President, Counter Threat Unit (CTU)

AGNOSC

Michael S. Dell

Chairman of the Board & Chief Executive Officer, Dell Inc. & Denali Holding Inc.

Pamela Daley

Former Senior Vice President & Senior Advisor to the Chairman of GE

David W. Dorman

Founding Partner, Centerview Capital Technology

Egon Durban

Managing Partner & Managing Director, Silver Lake

Mark Hawkins

Chief Financial Officer & Executive Vice President, Salesforce.com, Inc.

William R. McDermott

Chief Executive Officer, SAP SE

James M. Whitehurst

President & Chief Executive Officer, Red Hat Inc.

Jon Ramsey

Chief Technology Officer

Wendy Thomas

Executive Director, Finance

Rob Scudiere

Vice President, Engineering

Henry Lyon

Chief Accounting Officer

slide-18
SLIDE 18

18

Financial Overview Wayne Jackson, CFO

SecureWorks

slide-19
SLIDE 19

Solid Financial Results (1)

(1) All data in the following table presented on a Non-GAAP basis. Please see appendix for reconciliation of non-GAAP measures to comparable GAAP measures.

$M, except for per share data Q1'17 Q1'16 Growth YoY

Revenue $100.0 $78.1 28% Gross margin $53.6 $40.5 32% Gross margin % 53.6% 51.9% 170 bps Operating expenses $63.7 $52.2 22% Operating loss ($10.1) ($11.6) 14% Net loss per share ($0.09) ($0.12) 28% Adjusted EBITDA ($7.6) ($8.8) 13%

19

slide-20
SLIDE 20

Robust and Consistent Growth

$64 $66 $70 $75 $78 $81 $89 $95 $100 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1

Non-GAAP Revenue ($M)(1)

Annual

FY17 $424-426E

FY15 FY16 FY17

(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.

20

slide-21
SLIDE 21

Growing client base

3,900 4,000 4,100 4,200 4,300

Q1 FY16 Q2 FY16 Q3 FY16 Q4 FY16 Q1 FY17

Client Count Growth(1)

Period ending

(1) Client Base: the number of clients who subscribe to managed security services at a point in time; excludes consulting (SRC)–only clients.

21

slide-22
SLIDE 22

Strong revenue retention

Revenue Retention Rate(1)

Period ending

102% 97% 102% 99%

FY14 FY15 FY16 Q1'FY17

(1) Calculated as the monthly recurring revenue of managed security client base at the beginning of the period, divided by the monthly recurring revenue from that same cohort of clients at the end of the period. Calculation includes the positive revenue impacts of selling additional solutions to this cohort of clients and the negative revenue impacts of client attrition during the period. However, it does not include the positive impact on revenue from sales of solutions to any new clients obtained during the period.

22

slide-23
SLIDE 23

Scaling gross margin as we grow the top line

Q1'FY16 Q4'FY16 Q1'FY17 Non-GAAP Revenue $78 $95 $100 Non-GAAP GM $41 $49 $54 Non-GAAP GM % 51% 52% 54%

(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.

Non-GAAP Revenue and Gross Margin ($M)(1)

Quarterly

+28% YoY +5% Seq. +32% YoY +10% Seq.

23

slide-24
SLIDE 24

Holding the line on SG&A cost

(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.

SG&A as a percent of Revenue(1)

Quarterly

51% 47% 46% 44% 52% 59% 56% 52% 50% Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1

FY15 FY17 FY16

Majority of increase reflects stand alone company cost

24

slide-25
SLIDE 25

Leveraging investments

$(3) $(3) $(0) $(0) $(9) $(16) $(12) $(11) $(8)

Adjusted EBITDA($M)(1)

Annual

FY17 $(28-32)E

(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.

FY15 FY17 Q1 Q2 Q3 Q4 FY16 Q1 Q2 Q3 Q4 Q1

Build for future growth Investments take hold as revenue increases

25

slide-26
SLIDE 26

Strong liquidity position

Q1’FY17: Cash and equivalents $124 Unused line of credit $30 Total liquidity $154 Trailing 12 Months cash used in operations $18 FY17 Capital Expenditures $20-22 Various liquidity measures ($M)

Period ending (unless noted)

26

slide-27
SLIDE 27

Guidance

$M, except for per share data Q2'17 FY 17

Revenue $100 to $102 $423 to $425 Non- GAAP Revenue $100 to $102 $424 to $426 Net Loss per share ($0.15) to ($0.17) ($0.62) to ($0.66) Non- GAAP net loss per share ($0.07) to ($0.09) ($0.30) to ($0.33) Adjusted EBITDA

  • ($28) to ($32)

Capital Expenditures

  • $20 to $22

Weighted Average Shares Outstanding 80.009 77.635

(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.

Q2 FY17 and Full Year FY17 Guidance(1)

27

slide-28
SLIDE 28

Investment highlights

28

Robust growth addressing a large and growing TAM Highly differentiated and scalable proprietary technology platform Growing client base enabled by flexible delivery options for organizations of all sizes Predictable revenue with scalable margin profile and operating leverage Seasoned and tenured management team supported by world-class board

slide-29
SLIDE 29

Appendix

SecureWorks

slide-30
SLIDE 30

30

Reconciliation of GAAP to Non-GAAP Financial Measures

April 29, January 29, May 1, 2016 2016 2015 Sequential

  • Yr. to Yr.

GAAP revenue 99,793 $ 94,081 $ 77,399 $ 6% 29% Impact of purchase accounting 221 692 692 Non‐GAAP revenue 100,014 $ 94,773 $ 78,091 $ 6% 28% GAAP gross margin 49,944 $ 44,450 $ 33,403 $ 12% 50% Amortization of intangibles 3,410 3,410 3,410 Impact of purchase accounting 261 733 733 Stock‐based compensation expense 19 ‐ ‐ Other ‐ ‐ 3,000 Non‐GAAP gross margin 53,634 $ 48,593 $ 40,546 $ 10% 32% GAAP operating expenses 68,944 $ 66,934 $ 59,733 $ (3%) (15%) Amortization of intangibles (3,524) (3,524) (4,042) Impact of purchase accounting (229) (229) (229) Stock‐based compensation expense (341) (213) (200) Other (1,164) (535) (3,089) Non‐GAAP operating expenses 63,686 $ 62,433 $ 52,173 $ (2%) (22%) GAAP research and development expenses 13,596 $ 13,045 $ 11,830 $ (4%) (15%) Stock‐based compensation expense (82) (70) (66) Non‐GAAP research and development expenses 13,514 $ 12,975 $ 11,764 $ (4%) (15%) GAAP sales and marketing expenses 27,496 $ 26,216 $ 22,119 $ (5%) (24%) Stock‐based compensation expense (43) ‐ ‐ Non‐GAAP sales and marketing expenses 27,453 $ 26,216 $ 22,119 $ (5%) (24%) GAAP general and administrative expenses 27,852 $ 27,673 $ 25,784 $ (1%) (8%) Amortization of intangibles (3,524) (3,524) (4,042) Impact of purchase accounting (229) (229) (229) Stock‐based compensation expense (216) (143) (134) Other (1,164) (535) (3,089) Non‐GAAP general and administrative expenses 22,719 $ 23,242 $ 18,290 $ 2% (24%) Favorable / (Unfavorable) SECUREWORKS CORP.

Reconciliation of GAAP to Non‐GAAP Financial Measures

(in thousands, except per share data) (unaudited) Three Months Ended % Growth Rates

slide-31
SLIDE 31

31

Reconciliation of GAAP to Non-GAAP Financial Measures

(continued)

April 29, January 29, May 1, 2016 2016 2015 Sequential

  • Yr. to Yr.

GAAP operating loss (19,000) $ (22,484) $ (26,330) $ 16% 28% Amortization of intangibles 6,934 6,933 7,452 Impact of purchase accounting 490 962 962 Stock‐based compensation expense 360 213 200 Other 1,164 536 6,089 Non‐GAAP operating loss (10,052) $ (13,840) $ (11,627) $ 27% 14% GAAP net loss (11,627) $ (14,899) $ (17,830) $ 22% 35% Amortization of intangibles 6,934 6,933 7,452 Impact of purchase accounting 490 962 962 Stock‐based compensation expense 360 213 200 Other 1,164 536 6,089 Aggregate adjustment for income taxes (3,422) (2,926) (5,622) Non‐GAAP net loss (6,101) $ (9,181) $ (8,749) $ 34% 30% GAAP net loss per share (0.17) $ (0.21) $ (0.25) $ 19% 32% Amortization of intangibles 0.10 0.10 0.11 Impact of purchase accounting 0.01 0.01 0.01 Stock‐based compensation expense 0.01 0.00 0.00 Other 0.02 0.01 0.09 Aggregate adjustment for income taxes (0.06) (0.04) (0.08) Non‐GAAP net loss per share (0.09) $ (0.13) $ (0.12) $ 31% 28% GAAP net loss (11,627) $ (14,899) $ (17,830) $ 22% 35% Interest and other, net (365) 330 818 Income tax benefit (7,008) (7,915) (9,318) Depreciation and amortization 9,626 9,934 10,577 Stock‐based compensation expense 360 213 200 Impact of purchase accounting 221 692 692 Other 1,164 536 6,089 Adjusted EBITDA (7,629) $ (11,109) $ (8,772) $ 31% 13% Favorable / (Unfavorable) SECUREWORKS CORP.

Reconciliation of GAAP to Non‐GAAP Financial Measures

(in thousands, except per share data) (unaudited) Three Months Ended % Growth Rates

slide-32
SLIDE 32

32

April 29, January 29, May 1, 2016 2016 2015 Percentage of Total Net Revenue GAAP gross margin 50.0% 47.2% 43.2% Non‐GAAP adjustment 3.6% 4.1% 8.7% Non‐GAAP gross margin 53.6% 51.3% 51.9% GAAP operating expenses 69.1% 71.1% 77.2% Non‐GAAP adjustment (5.4%) (5.2%) (10.4%) Non‐GAAP operating expenses 63.7% 65.9% 66.8% GAAP research and development expenses 13.6% 13.9% 15.3% Non‐GAAP adjustment (0.1%) (0.2%) (0.2%) Non‐GAAP research and development expenses 13.5% 13.7% 15.1% GAAP sales and marketing expenses 27.6% 27.9% 28.6% Non‐GAAP adjustment (0.2%) (0.2%) (0.3%) Non‐GAAP sales and marketing expenses 27.4% 27.7% 28.3% GAAP general and administrative expenses 27.9% 29.4% 33.3% Non‐GAAP adjustment (5.2%) (4.9%) (9.9%) Non‐GAAP general and administrative expenses 22.7% 24.5% 23.4% GAAP operating loss (19.0%) (23.9%) (34.0%) Non‐GAAP adjustment 8.9% 9.3% 19.1% Non‐GAAP operating loss (10.1%) (14.6%) (14.9%) GAAP net loss (11.7%) (15.8%) (23.0%) Non‐GAAP adjustment 5.6% 6.1% 11.8% Non‐GAAP net loss (6.1%) (9.7%) (11.2%) SECUREWORKS CORP. Reconciliation of GAAP to Non‐GAAP Financial Measures (unaudited) Three Months Ended

Reconciliation of GAAP to Non-GAAP Financial Measures

(continued)

slide-33
SLIDE 33

33

Reconciliation of GAAP to Non-GAAP Financial Measures

(continued)

January 29, October 30, July 31, May 1, January 30, October 31, August 1, May 2, 2016 2015 2015 2015 2015 2014 2014 2014 GAAP revenue 94,081 $ 88,187 $ 79,855 $ 77,399 $ 71,412 $ 66,775 $ 63,305 $ 60,638 $ Impact of purchase accounting 692 692 693 692 3,185 3,185 3,186 3,185 Non‐GAAP revenue 94,773 $ 88,879 $ 80,548 $ 78,091 $ 74,597 $ 69,960 $ 66,491 $ 63,823 $ GAAP sales and marketing expenses 26,216 $ 27,026 $ 26,696 $ 22,119 $ 24,758 $ 18,097 $ 16,802 $ 17,947 $ Stock‐based compensation expense ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ Non‐GAAP sales and marketing expenses 26,216 $ 27,026 $ 26,696 $ 22,119 $ 24,758 $ 18,097 $ 16,802 $ 17,947 $ GAAP general and administrative expenses 27,673 $ 28,311 $ 28,148 $ 25,784 $ 12,277 $ 18,425 $ 18,892 $ 19,126 $ Amortization of intangibles (3,524) (3,524) (3,570) (4,042) (4,042) (4,042) (4,042) (4,042) Impact of purchase accounting (229) (229) (229) (229) (229) (229) (229) (229) Stock‐based compensation expense (143) (144) (144) (134) (137) (132) (131) (126) Other (535) (1,847) (3,446) (3,089) ‐ ‐ ‐ ‐ Non‐GAAP general and administrative expenses 23,242 $ 22,567 $ 20,759 $ 18,290 $ 7,869 $ 14,022 $ 14,490 $ 14,729 $ GAAP net loss (14,899) $ (18,528) $ (21,124) $ (17,830) $ (8,966) $ (8,762) $ (10,247) $ (10,515) $ Interest and other, net 330 5,724 (303) 818 (59) (51) 141 111 Income tax benefit (7,915) (12,041) (10,922) (9,318) (5,299) (5,177) (6,055) (6,214) Depreciation and amortization 9,934 9,982 10,145 10,577 10,536 10,306 10,208 10,375 Stock‐based compensation expense 213 214 214 200 205 197 195 188 Impact of purchase accounting 692 692 693 692 3,185 3,185 3,186 3,185 Other 536 1,847 5,314 6,089 ‐ ‐ ‐ ‐ Adjusted EBITDA (11,109) $ (12,110) $ (15,983) $ (8,772) $ (398) $ (302) $ (2,572) $ (2,870) $ Three Months Ended SECUREWORKS CORP. Reconciliation of GAAP to Non‐GAAP Financial Measures (in thousands) (unaudited)

slide-34
SLIDE 34

34

Reconciliation of GAAP to Non-GAAP Financial Measures

(continued)

Successor Successor Combined (1) January 29, January 30, January 31, 2016 2015 2014 GAAP revenue 339,522 $ 262,130 $ 205,830 $ Impact of purchase accounting 2,769 12,741 10,360 Non‐GAAP revenue 342,291 $ 274,871 $ 216,190 $ GAAP net loss (72,381) $ (38,490) $ (44,515) $ Interest and other, net 6,569 142 175 Income tax benefit (40,196) (22,745) (23,908) Depreciation and amortization 40,638 41,425 37,027 Stock‐based compensation expense 841 785 4,331 Impact of purchase accounting 2,769 12,741 10,749 Other 13,786 ‐ ‐ Adjusted EBITDA (47,974) $ (6,142) $ (16,141) $

(1) For comparative purposes, we have combined the fiscal 2014 operating results for

the predecessor and successor periods. Fiscal Year Ended SECUREWORKS CORP. Reconciliation of GAAP to Non‐GAAP Financial Measures (in thousands) (unaudited)

slide-35
SLIDE 35

35

Three Months Ended Full Year Ended Three Months Ended Full Year Ended July 29, February 3, July 29, February 3, 2016 2017 2016 2017 GAAP revenue 99.8 $ 423.1 $ 101.8 $ 425.1 $ Impact of purchase accounting 0.2 0.9 0.2 0.9 Non‐GAAP revenue 100.0 $ 424.0 $ 102.0 $ 426.0 $ GAAP net loss per share (0.17) $ (0.66) $ (0.15) $ (0.62) $ Amortization of intangibles 0.09 0.36 0.09 0.36 Impact of purchase accounting 0.01 0.03 0.01 0.03 Stock‐based compensation expense 0.04 0.13 0.04 0.13 Other ‐ 0.01 ‐ 0.01 Aggregate adjustment for income taxes (0.06) (0.20) (0.06) (0.21) Non‐GAAP net loss per share (0.09) $ (0.33) $ (0.07) $ (0.30) $ GAAP net loss (51.7) $ (49.2) $ Interest and other, net (1.4) (1.5) Income tax benefit (30.6) (29.0) Depreciation and amortization 38.7 38.7 Stock‐based compensation expense 9.8 9.8 Impact of purchase accounting 2.0 2.0 Other 1.2 1.2 Adjusted EBITDA (32.0) $ (28.0) $ High End of Guidance Low End of Guidance SECUREWORKS CORP. Reconciliation of GAAP to Non‐GAAP Guidance (in millions, except per share data) (unaudited)

Reconciliation of GAAP to Non-GAAP Financial Measures

(continued)